{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/142280","operator":"비피엑스지(BPXG)","data":["금융감독원 DART 전자공시(재무제표·배당)","공공데이터포털 금융위원회 주식시세정보(주가·상장주식수)"],"units":{"money":"KRW","ratio":"decimal (0.123 = 12.3%)","multiple":"x"},"note":"FCFF·EBITDA·EV·ROE·성장률은 공시값이 아니라 원본 재무제표를 가공한 추정치입니다. 투자 권유가 아닙니다."},"company":{"stockCode":"142280","name":"녹십자엠에스","market":"KOSDAQ","sector":"의료용품 및 기타 의약 관련제품 제조업","lastPrice":3205,"marketCap":76801514355,"sharesOutstanding":23963031,"asOf":"2026-09-26T15:09:35.469Z"},"valuation":{"fiscalYear":2025,"per":20.95,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":1.73,"psr":0.71,"evEbitda":11.48,"ev":83302588686,"fcff":2691996033,"fcffYield":0.0323,"roe":0.0857,"revenueGrowth":{"y1":0.0439,"y3":-0.014,"y5":-0.0089},"operatingIncomeGrowth":{"y1":0.2366,"y3":null,"y5":-0.0722},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.488Z"},"price":{"high52w":6230,"low52w":2395,"fromHigh":-0.4856,"returns":[{"label":"1개월","value":0.1014},{"label":"3개월","value":0.1226},{"label":"6개월","value":-0.143},{"label":"1년","value":-0.1957},{"label":"3년","value":-0.2017},{"label":"5년","value":-0.6594}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":86321904767,"operatingIncome":-5918852514,"netIncome":-11228628800,"controllingNetIncome":-10710921711,"ebitda":-3095835501,"fcff":-5456166813,"cfo":-516613676,"capex":5107392200,"totalAssets":63972829319,"totalLiabilities":47209354309,"totalEquity":16763475010,"cash":3849888760,"totalDebt":24946828295},{"fiscalYear":2019,"statement":"연결","revenue":94085372582,"operatingIncome":-4443105034,"netIncome":-16350335359,"controllingNetIncome":-16204949266,"ebitda":4722542976,"fcff":-26150106535,"cfo":-4107548095,"capex":22492007792,"totalAssets":88866125253,"totalLiabilities":38096010412,"totalEquity":50770114841,"cash":8679545098,"totalDebt":12659898627},{"fiscalYear":2020,"statement":"연결","revenue":113377492603,"operatingIncome":4198562929,"netIncome":7189910239,"controllingNetIncome":6716803068,"ebitda":5373296950,"fcff":-11134602977,"cfo":-8759699146,"capex":2583113961,"totalAssets":105602674444,"totalLiabilities":47438338112,"totalEquity":58164336332,"cash":4492676397,"totalDebt":18065023912},{"fiscalYear":2021,"statement":"연결","revenue":101674780041,"operatingIncome":-20163832822,"netIncome":-21138103500,"controllingNetIncome":-21202138723,"ebitda":-17437045240,"fcff":-20909047074,"cfo":-18195049231,"capex":3598341485,"totalAssets":95628933362,"totalLiabilities":57693072310,"totalEquity":37935861052,"cash":1842613408,"totalDebt":36981433409},{"fiscalYear":2022,"statement":"연결","revenue":113109118702,"operatingIncome":-1262531609,"netIncome":-3058695883,"controllingNetIncome":-3580552410,"ebitda":1708144973,"fcff":7898640888,"cfo":10880010077,"capex":3502281707,"totalAssets":96470671147,"totalLiabilities":60820133549,"totalEquity":35650537598,"cash":8750641060,"totalDebt":23400692635},{"fiscalYear":2023,"statement":"연결","revenue":94010675488,"operatingIncome":1800722614,"netIncome":1876754309,"controllingNetIncome":1797302351,"ebitda":4398773777,"fcff":-1376370955,"cfo":4241360145,"capex":5881944491,"totalAssets":90529343090,"totalLiabilities":53605865713,"totalEquity":36923477377,"cash":5744025288,"totalDebt":6872737655},{"fiscalYear":2024,"statement":"연결","revenue":103852287192,"operatingIncome":2334698730,"netIncome":3396435104,"controllingNetIncome":3581069032,"ebitda":3524569342,"fcff":746958353,"cfo":3660899897,"capex":3276842020,"totalAssets":87974526873,"totalLiabilities":44545776353,"totalEquity":43428750520,"cash":678486108,"totalDebt":7132425710},{"fiscalYear":2025,"statement":"연결","revenue":108413453299,"operatingIncome":2887175599,"netIncome":3460965761,"controllingNetIncome":3666195484,"ebitda":7258980166,"fcff":2691996033,"cfo":7195765997,"capex":4899541602,"totalAssets":90509916706,"totalLiabilities":44144546721,"totalEquity":46365369985,"cash":372632448,"totalDebt":6873706779}],"quarterly":[{"stockCode":"142280","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":26445553419,"operatingIncome":943607761,"netIncome":1442809206,"prevYearRevenue":26923082721,"prevYearOperatingIncome":931287595,"prevYearNetIncome":179039780,"source":"11014","updatedAt":"2026-08-26T22:29:14.773Z"},{"stockCode":"142280","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":25047894617,"operatingIncome":389922293,"netIncome":332612904,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:29:14.777Z"},{"stockCode":"142280","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":23551428040,"operatingIncome":291894906,"netIncome":220671751,"prevYearRevenue":26481930784,"prevYearOperatingIncome":495477577,"prevYearNetIncome":-727253745,"source":"11013","updatedAt":"2026-08-26T22:29:14.246Z"},{"stockCode":"142280","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":27112896313,"operatingIncome":742651782,"netIncome":-4027548010,"prevYearRevenue":30438074479,"prevYearOperatingIncome":1058167968,"prevYearNetIncome":2412797396,"source":"11012","updatedAt":"2026-08-26T22:29:14.482Z"}]}